Financials International Flavors & Fragrances Inc. Euronext Paris

Equities

IFF

US4595061015

Food Processing

Real-time Euronext Paris Other stock markets 08:20:24 20/11/2020 GMT			5-day change	1st Jan Change
114 ^EUR	-8.06%		-.--%	-8.06%

05-10	S&P 500 Posts Third Consecutive Weekly Gain Amid Better-Than-Expected Earnings, Hope for Rate Cuts; Utilities Lead Climb	MT
05-10	Berenberg Adjusts Price Target on International Flavors & Fragrances to $95 From $80	MT

Valuation

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	13,776	11,639	38,348	26,730	20,670	25,456	-	-
Enterprise Value (EV) ¹	17,535	15,403	49,033	37,207	30,037	34,237	32,316	31,302
P/E ratio	32.3 x	33.9 x	137 x	-14.5 x	-8.06 x	68.9 x	45.3 x	36.4 x
Yield	2.29%	2.79%	2.07%	3.05%	4%	1.6%	1.61%	1.63%
Capitalization / Revenue	2.68 x	2.29 x	3.29 x	2.15 x	1.8 x	2.3 x	2.27 x	2.21 x
EV / Revenue	3.41 x	3.03 x	4.21 x	2.99 x	2.62 x	3.09 x	2.88 x	2.72 x
EV / EBITDA	15.7 x	14.6 x	20.2 x	15.2 x	15.2 x	16.4 x	14.6 x	13.2 x
EV / FCF	37.9 x	29.5 x	47 x	-234 x	32.1 x	57.4 x	36.6 x	30.1 x
FCF Yield	2.64%	3.39%	2.13%	-0.43%	3.12%	1.74%	2.74%	3.32%
Price to Book	2.32 x	1.93 x	1.82 x	1.51 x	1.41 x	1.77 x	1.74 x	1.71 x
Nbr of stocks (in thousands)	106,776	106,933	254,547	254,962	255,279	255,351	-	-
Reference price ²	129.0	108.8	150.6	104.8	80.97	99.69	99.69	99.69
Announcement Date	12/02/20	10/02/21	09/02/22	08/02/23	20/02/24	-	-	-

¹USD in Million²USD

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	5,140	5,084	11,656	12,440	11,479	11,088	11,215	11,503
EBITDA ¹	1,116	1,055	2,425	2,455	1,980	2,091	2,217	2,364
EBIT ¹	986.2	922.3	1,269	1,276	838	959.3	1,087	1,257
Operating Margin	19.19%	18.14%	10.89%	10.26%	7.3%	8.65%	9.69%	10.93%
Earnings before Tax (EBT) ¹	557.5	441.4	354	-1,625	-2,518	475.3	765.8	962.8
Net income ¹	455.9	363.2	270	-1,843	-2,567	360.4	573.6	703.3
Net margin	8.87%	7.14%	2.32%	-14.82%	-22.36%	3.25%	5.11%	6.11%
EPS ²	4.000	3.210	1.100	-7.210	-10.05	1.446	2.203	2.739
Free Cash Flow ¹	463	522.3	1,044	-159	936	596.6	884	1,040
FCF margin	9.01%	10.27%	8.96%	-1.28%	8.15%	5.38%	7.88%	9.04%
FCF Conversion (EBITDA)	41.47%	49.51%	43.05%	-	47.27%	28.53%	39.88%	44.01%
FCF Conversion (Net income)	101.56%	143.8%	386.67%	-	-	165.54%	154.13%	147.91%
Dividend per Share ²	2.960	3.040	3.120	3.200	3.240	1.600	1.607	1.620
Announcement Date	12/02/20	10/02/21	09/02/22	08/02/23	20/02/24	-	-	-

¹USD in Million²USD

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December	2021 Q4	2022 Q1	2022 Q2	2022 Q3	2022 Q4	2023 Q1	2023 Q2	2023 Q3	2023 Q4	2024 Q1	2024 Q2	2024 Q3	2024 Q4	2025 Q1	2025 Q2
Net sales ¹	3,031	3,226	3,307	3,063	2,844	3,027	2,929	2,820	2,703	2,899	2,819	2,778	2,661	2,914	2,903
EBITDA ¹	529	702	700	612	441	503	510	506	461	578	526.5	523.9	485.1	586.8	585.8
EBIT ¹	234	399	399	319	159	227	223	214	174	300	235.1	220.5	195.4	289.2	-
Operating Margin	7.72%	12.37%	12.07%	10.41%	5.59%	7.5%	7.61%	7.59%	6.44%	10.35%	8.34%	7.94%	7.34%	9.92%	-
Earnings before Tax (EBT) ¹	114	285	130	-2,035	-5	14	50	59	-2,641	115	161.2	171.2	119.5	-	-
Net income ¹	90	244	107	-2,197	3	-9	27	25	-2,610	60	123.3	89.85	63.98	140.2	146.6
Net margin	2.97%	7.56%	3.24%	-71.73%	0.11%	-0.3%	0.92%	0.89%	-96.56%	2.07%	4.37%	3.23%	2.4%	4.81%	5.05%
EPS ²	0.3500	0.9600	0.4300	-8.600	0.0100	-0.0400	0.1100	0.1000	-10.21	0.2300	0.5157	0.4504	0.3148	0.5468	0.5715
Dividend per Share ²	0.7900	0.7900	0.7900	0.7900	0.8100	0.8100	0.8100	-	0.8100	-	0.4000	0.4000	0.4000	0.8086	0.8086
Announcement Date	09/02/22	09/05/22	08/08/22	07/11/22	08/02/23	08/05/23	07/08/23	06/11/23	20/02/24	06/05/24	-	-	-	-	-

¹USD in Million²USD

Estimates

Balance Sheet Analysis

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	3,758	3,764	10,685	10,477	9,367	8,782	6,860	5,846
Net Cash position ¹	-	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	3.367 x	3.568 x	4.406 x	4.268 x	4.731 x	4.2 x	3.095 x	2.473 x
Free Cash Flow ¹	463	522	1,044	-159	936	597	884	1,040
ROE (net income / shareholders' equity)	11.4%	10.4%	10%	7.3%	5.28%	7.29%	8.37%	8.85%
ROA (Net income/ Total Assets)	5.33%	4.84%	5.16%	3.78%	2.57%	3.22%	3.51%	3.98%
Assets ¹	8,546	7,510	5,234	-48,736	-100,062	11,192	16,350	17,653
Book Value Per Share ²	55.60	56.30	82.80	69.50	57.40	56.30	57.20	58.40
Cash Flow per Share ²	6.170	6.280	5.910	1.350	5.640	4.750	5.960	6.590
Capex ¹	236	192	393	504	503	524	532	526
Capex / Sales	4.59%	3.77%	3.37%	4.05%	4.38%	4.72%	4.74%	4.57%
Announcement Date	12/02/20	10/02/21	09/02/22	08/02/23	20/02/24	-	-	-

¹USD in Million²USD

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for International Flavors & Fragrances Inc.

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

OUTPERFORM

Number of Analysts

Last Close Price

99.69 USD

Average target price

96.46 USD

Spread / Average Target

-3.24%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Food Ingredients

	1st Jan change	Capi.
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	+0.13%	29.22B
KIKKOMAN CORPORATION	+4.67%	11.06B
LANCASTER COLONY CORPORATION	+15.10%	5.27B
MEIHUA HOLDINGS GROUP CO.,LTD	+18.43%	4.47B
ANGEL YEAST CO., LTD	-8.30%	3.83B
TATE & LYLE PLC	+2.12%	3.4B
JONJEE HI-TECH INDUSTRIAL AND COMMERCIAL HOLDING CO.,LTD	+0.07%	2.99B
KEWPIE CORPORATION	+25.54%	2.79B
ANHUI HUAHENG BIOTECHNOLOGY CO., LTD.	-9.05%	2.49B

Food Ingredients